<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£7,608</td><td>£7,722</td><td>£7,915</td><td>£8,113</td><td>£8,356</td><td>£39,715</td></tr><tr><td>Total Expenses</td><td>£9,959</td><td>£10,036</td><td>£10,116</td><td>£10,199</td><td>£10,284</td><td>£50,593</td></tr><tr><td>Profit Before Tax</td><td>£-2,351</td><td>£-2,314</td><td>£-2,201</td><td>£-2,086</td><td>£-1,927</td><td>£-10,878</td></tr><tr><td>Profit After Tax      </td><td>£-2,351</td><td>£-2,314</td><td>£-2,201</td><td>£-2,086</td><td>£-1,927</td><td>£-10,878</td></tr><tr><td>Change In Property Value</td><td>£1,600</td><td>£1,616</td><td>£4,896</td><td>£6,724</td><td>£7,868</td><td>£22,705</td></tr><tr><td>Net Return</td><td>£-751</td><td>£-698</td><td>£2,695</td><td>£4,639</td><td>£5,940</td><td>£11,826</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>6%</td><td>9%</td><td>12%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>